[YONGTAI] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[YONGTAI] YONG TAI BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 305.71%
YoY- 104.3%
Quarter Report
Latest QR
Upcoming QR
YONGTAI's Result
YONGTAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 61,458 52,420 67,315 72,802 73,646 79,400 72,770 -10.62%
PBT -2,316 -1,188 -7,961 478 226 1,156 -9,990 -62.16%
Tax -178 -528 23 -350 -314 -740 750 -
NP -2,494 -1,716 -7,938 128 -88 416 -9,240 -58.13%
-
NP to SH -2,492 -1,712 -7,929 144 -70 444 -9,299 -58.33%
-
Tax Rate - - - 73.22% 138.94% 64.01% - -
Total Cost 63,952 54,136 75,253 72,674 73,734 78,984 82,010 -15.24%
-
Net Worth 22,436 23,199 23,662 31,199 30,333 30,921 31,695 -20.52%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 22,436 23,199 23,662 31,199 30,333 30,921 31,695 -20.52%
NOSH 40,064 39,999 40,106 39,999 38,888 39,642 40,121 -0.09%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -4.06% -3.27% -11.79% 0.18% -0.12% 0.52% -12.70% -
ROE -11.11% -7.38% -33.51% 0.46% -0.23% 1.44% -29.34% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 153.40 131.05 167.84 182.01 189.38 200.29 181.38 -10.54%
EPS -6.22 -4.28 -19.77 0.36 -0.18 1.12 -23.18 -58.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.58 0.59 0.78 0.78 0.78 0.79 -20.44%
Adjusted Per Share Value based on latest NOSH - 39,722
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.34 12.23 15.70 16.98 17.18 18.52 16.97 -10.59%
EPS -0.58 -0.40 -1.85 0.03 -0.02 0.10 -2.17 -58.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0523 0.0541 0.0552 0.0728 0.0708 0.0721 0.0739 -20.53%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.90 0.92 0.73 0.335 0.38 0.34 0.29 -
P/RPS 0.59 0.70 0.43 0.18 0.20 0.17 0.16 138.11%
P/EPS -14.47 -21.50 -3.69 93.06 -211.11 30.36 -1.25 409.45%
EY -6.91 -4.65 -27.08 1.07 -0.47 3.29 -79.92 -80.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.59 1.24 0.43 0.49 0.44 0.37 165.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 30/05/13 26/02/13 28/11/12 30/08/12 -
Price 0.885 0.96 0.89 0.515 0.36 0.38 0.38 -
P/RPS 0.58 0.73 0.53 0.28 0.19 0.19 0.21 96.48%
P/EPS -14.23 -22.43 -4.50 143.06 -200.00 33.93 -1.64 320.59%
EY -7.03 -4.46 -22.21 0.70 -0.50 2.95 -60.99 -76.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.66 1.51 0.66 0.46 0.49 0.48 120.80%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment